[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 95.07%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 60,170 53,115 37,768 19,806 89,432 52,162 32,917 49.44%
PBT -4,894 -3,277 -980 4 -1,753 382 271 -
Tax -2,879 -46 -30 0 -65 -155 -94 876.87%
NP -7,773 -3,323 -1,010 4 -1,818 227 177 -
-
NP to SH -6,684 -2,942 -693 -112 -2,273 150 93 -
-
Tax Rate - - - 0.00% - 40.58% 34.69% -
Total Cost 67,943 56,438 38,778 19,802 91,250 51,935 32,740 62.62%
-
Net Worth 46,096 49,670 53,899 52,266 50,016 52,500 65,100 -20.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 46,096 49,670 53,899 52,266 50,016 52,500 65,100 -20.54%
NOSH 384,137 382,077 384,999 373,333 384,745 375,000 465,000 -11.94%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -12.92% -6.26% -2.67% 0.02% -2.03% 0.44% 0.54% -
ROE -14.50% -5.92% -1.29% -0.21% -4.54% 0.29% 0.14% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.66 13.90 9.81 5.31 23.24 13.91 7.08 69.67%
EPS -1.74 -0.77 -0.18 -0.03 -0.59 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.14 0.13 0.14 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 373,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.05 7.10 5.05 2.65 11.96 6.97 4.40 49.53%
EPS -0.89 -0.39 -0.09 -0.01 -0.30 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0664 0.0721 0.0699 0.0669 0.0702 0.087 -20.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.34 0.20 0.24 0.31 0.31 0.31 -
P/RPS 2.17 2.45 2.04 4.52 1.33 2.23 4.38 -37.36%
P/EPS -19.54 -44.16 -111.11 -800.00 -52.47 775.00 1,550.00 -
EY -5.12 -2.26 -0.90 -0.13 -1.91 0.13 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.62 1.43 1.71 2.38 2.21 2.21 17.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 29/11/11 26/08/11 30/05/11 24/02/11 29/11/10 -
Price 0.28 0.38 0.29 0.21 0.27 0.29 0.31 -
P/RPS 1.79 2.73 2.96 3.96 1.16 2.08 4.38 -44.89%
P/EPS -16.09 -49.35 -161.11 -700.00 -45.70 725.00 1,550.00 -
EY -6.21 -2.03 -0.62 -0.14 -2.19 0.14 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.92 2.07 1.50 2.08 2.07 2.21 3.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment